Company Valuation: Sapphire Fibres Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 16,331 22,222 23,119 32,868 22,106 29,746
Change - 36.08% 4.04% 42.17% -32.74% 34.56%
Enterprise Value (EV) 1 35,716 35,740 35,110 41,000 29,258 50,579
Change - 0.07% -1.76% 16.77% -28.64% 72.87%
P/E 4.29x 2.95x 3.41x 8.51x 0.65x 5.33x
PBR 0.56x 0.63x 0.56x 0.68x 0.26x 0.29x
PEG - 0x -0.35x -0.2x 0x -0.1x
Capitalization / Revenue 0.41x 0.34x 0.35x 0.49x 0.35x 0.5x
EV / Revenue 0.9x 0.54x 0.54x 0.61x 0.47x 0.85x
EV / EBITDA 5.22x 3.16x 3.11x 5.08x 16.4x 12.4x
EV / EBIT 6.62x 3.64x 3.63x 6.4x 1,656x 32.8x
EV / FCF -8.13x 9.03x -943x 20.1x 12.9x -1.99x
FCF Yield -12.3% 11.1% -0.11% 4.98% 7.75% -50.1%
Dividend per Share 2 10 10 10 10 10 10
Rate of return 1.27% 0.93% 0.89% 0.63% 0.94% 0.84%
EPS 2 184.3 364 328.3 186.9 1,640 224.5
Distribution rate 5.43% 2.75% 3.05% 5.35% 0.61% 4.46%
Net sales 1 39,732 65,729 65,462 67,545 62,438 59,587
EBITDA 1 6,848 11,311 11,279 8,064 1,782 4,095
EBIT 1 5,391 9,824 9,682 6,407 17.67 1,540
Net income 1 3,809 7,526 6,786 3,864 33,904 4,876
Net Debt 1 19,385 13,518 11,991 8,131 7,152 20,834
Reference price 2 790.00 1,075.00 1,118.38 1,590.00 1,069.36 1,195.99
Nbr of stocks (in thousands) 20,672 20,672 20,672 20,672 20,672 24,871
Announcement Date 10/5/21 10/5/22 10/5/23 10/7/24 10/6/25 10/6/26
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 88.5M
8.83x0.53x5.63x4.15% 4.03B
34.99x4.87x23.65x0.52% 4.01B
33.26x1.96x15.86x - 2.18B
14.45x1.74x7.35x3.11% 2.16B
10.29x - - 5.73% 1.84B
10.96x - - 7.92% 1.55B
Average 18.80x 2.28x 13.12x 4.28% 2.27B
Weighted average by Cap. 20.01x 2.40x 13.57x 3.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sapphire Fibres Limited

Historical PBR trend

Valuation ratios - PBR - Sapphire Fibres Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sapphire Fibres Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sapphire Fibres Limited

  1. Stock Market
  2. Stocks
  3. SFL Stock
  4. Valuation Sapphire Fibres Limited